HARTING ApS — Credit Rating and Financial Key Figures
CVR number: 28715994
Lysholt Allé 8, 7100 Vejle
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 593.93 | 11 013.65 | 13 504.97 | 13 721.32 | 16 056.52 |
| Employee benefit expenses | -7 669.60 | -9 026.68 | -9 620.01 | -11 456.89 | -12 064.34 |
| Other operating expenses | -0.60 | -0.60 | |||
| Total depreciation | -72.01 | -64.14 | -77.83 | - 110.35 | - 108.61 |
| EBIT | 2 852.33 | 1 922.84 | 3 807.12 | 2 153.48 | 3 882.97 |
| Other financial income | 78.19 | 49.69 | |||
| Other financial expenses | - 135.20 | - 100.35 | - 143.14 | -78.87 | - 119.66 |
| Pre-tax profit | 2 717.12 | 1 822.48 | 3 663.98 | 2 152.81 | 3 813.00 |
| Income taxes | - 599.74 | - 402.53 | - 814.74 | - 477.72 | - 848.72 |
| Net earnings | 2 117.39 | 1 419.95 | 2 849.24 | 1 675.09 | 2 964.28 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 308.11 | 322.87 | 351.29 | 347.53 | 278.64 |
| Tangible assets total | 308.11 | 322.87 | 351.29 | 347.53 | 278.64 |
| Investments total | |||||
| Non-current other receivables | 248.83 | 252.43 | 266.90 | 287.28 | 291.69 |
| Long term receivables total | 248.83 | 252.43 | 266.90 | 287.28 | 291.69 |
| Finished products/goods | 292.64 | 0.59 | 2.03 | 122.89 | 120.46 |
| Inventories total | 292.64 | 0.59 | 2.03 | 122.89 | 120.46 |
| Current trade debtors | 8 170.43 | 7 185.46 | 10 273.12 | 9 402.38 | 11 576.50 |
| Current amounts owed by group member comp. | 218.87 | 365.67 | 329.07 | 1 142.35 | 2 480.92 |
| Prepayments and accrued income | 35.00 | 72.30 | 15.99 | 81.49 | 17.56 |
| Current deferred tax assets | 13.32 | 77.83 | 42.86 | 14.97 | 23.81 |
| Short term receivables total | 8 437.63 | 7 701.26 | 10 661.03 | 10 641.18 | 14 098.78 |
| Cash and bank deposits | 3 379.91 | 4 488.49 | 2 348.04 | 1 473.66 | 1 570.99 |
| Cash and cash equivalents | 3 379.91 | 4 488.49 | 2 348.04 | 1 473.66 | 1 570.99 |
| Balance sheet total (assets) | 12 667.12 | 12 765.64 | 13 629.29 | 12 872.55 | 16 360.57 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 934.00 | 1 675.00 | |||
| Other reserves | -2 934.00 | -1 675.00 | |||
| Retained earnings | 910.18 | 3 027.57 | 1 947.52 | 1 862.76 | 1 862.85 |
| Profit of the financial year | 2 117.39 | 1 419.95 | 2 849.24 | 1 675.09 | 2 964.28 |
| Shareholders equity total | 3 152.57 | 4 572.52 | 4 921.76 | 3 662.85 | 4 952.13 |
| Non-current other liabilities | 551.97 | ||||
| Non-current liabilities total | 551.97 | ||||
| Current trade creditors | 339.45 | 368.37 | 282.71 | 583.88 | 739.09 |
| Current owed to group member | 4 344.76 | 3 219.20 | 3 474.94 | 5 777.02 | 7 763.09 |
| Short-term deferred tax liabilities | 607.84 | 1 049.88 | 703.77 | 827.60 | 703.56 |
| Other non-interest bearing current liabilities | 3 670.53 | 3 555.67 | 4 246.11 | 2 021.20 | 2 202.70 |
| Current liabilities total | 8 962.58 | 8 193.11 | 8 707.53 | 9 209.69 | 11 408.44 |
| Balance sheet total (liabilities) | 12 667.12 | 12 765.64 | 13 629.29 | 12 872.55 | 16 360.57 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.